Scribd Logo
Загрузить

Добро пожаловать в Scribd!

  • Book 1

    Загружено:

    Umer Farooq
    24 просмотров4 страницы
    2010 ### ### ## ### 7286329 ### 2001355 2086563 ### Other Income 1635389 Share of Profit / Loss of equity account 193430 Profit Before tax ### tax 8456139 Net Profit ### Sales Cost of Sales Gross Profit Operating Cost Operating Profit Interest Other Expenses No of Shares EPS Dividend Paid Dividend Payout ratio Equity and Liabilities Share Capital Capital Reserves Revenue Reserves Non controlling Interests Total equity Non Current Laibilities

    Исходное описание:

    Авторское право

    © Attribution Non-Commercial (BY-NC)

    Доступные форматы

    XLSX, PDF, TXT или читайте онлайн в Scribd

    Этот документ был вам полезен?

    Это неприемлемый материал?

    Пожаловаться на этот документ
    2010 ### ### ## ### 7286329 ### 2001355 2086563 ### Other Income 1635389 Share of Profit / Loss of equity account 193430 Profit Before tax ### tax 8456139 Net Profit ### Sales Cost of Sales Gross Profit Operating Cost Operating Profit Interest Other Expenses No of Shares EPS Dividend Paid Dividend Payout ratio Equity and Liabilities Share Capital Capital Reserves Revenue Reserves Non controlling Interests Total equity Non Current Laibilities

    Авторское право:

    Attribution Non-Commercial (BY-NC)
    Скачайте в формате XLSX, PDF, TXT или читайте онлайн в Scribd
    Отметить как неприемлемый контент
    24 просмотров4 страницы

    Book 1

    Загружено:

    Umer Farooq
    2010 ### ### ## ### 7286329 ### 2001355 2086563 ### Other Income 1635389 Share of Profit / Loss of equity account 193430 Profit Before tax ### tax 8456139 Net Profit ### Sales Cost of Sales Gross Profit Operating Cost Operating Profit Interest Other Expenses No of Shares EPS Dividend Paid Dividend Payout ratio Equity and Liabilities Share Capital Capital Reserves Revenue Reserves Non controlling Interests Total equity Non Current Laibilities

    Авторское право:

    Attribution Non-Commercial (BY-NC)
    Скачайте в формате XLSX, PDF, TXT или читайте онлайн в Scribd
    Отметить как неприемлемый контент
    из 4

    2010 209 2008

    Sales 88154698 72914811 57433698


    Cost of Sales 55103948 47574610 36829444
    Gross Profit 33050750 25340201 20604254
    Operating Cost 7286329 5810394 4651800
    Operating Profit 25764421 19529807 15952454
    Interest 2001355 2336211 3487342
    Other Expenses 2086563 1715140 1460163
    21676503 15478456 11004949
    Other Income 1635389 1759916 2548433
    Share of Profit/Loss of equity account 193430 377381 248774
    Profit Before tax 23505322 16860991 13802156
    Tax 8456139 6262485 5032809
    Net Profit 15049183 10598506 8769347

    No of Shares 678527065 678527065 493474230


    EPS 22.1791934 15.6198721 17.7706281

    Dividend Paid 3440402 3251446 3304976


    Dividend Per Share 5.0703976 4.79191792 6.6973629
    Dividend Payout Ratio 50.703976 47.9191792 66.973629
    Equity and Liabilities 2010 2009 2008

    Share Capital 6785271 6785271 4934742


    Capital Reserves 973083 986735 853594
    Revenue Reserves 9522587 6326661 7470754
    17280941 14098667 13259090
    Non controlling Interests 5988208 5237334 5151378
    Total Equity 23269149 19336001 18410468

    Non Current Laibilities


    Long Term Loan 7708608 9344023 11247252
    Deffered Laibilties 7080897 7104562 6640243
    14789505 16448585 17887495

    Current Liabilities
    Payables 18072420 14504021 11825359
    Interest 294063 257652 7881546
    Shart term borrowings 11293144 13818798 21371082
    Current portion of long term
    Borrowings 1967877 2216349 1159980
    Murabaha 19338 38679 38679
    Loans 648201 684201 648201
    Taxation-net 3663165 2903411 1778671
    35958208 34387111 37610128
    Total Liabilities 74016862 70171697 73908091

    Assets

    Non Current Assets


    Fixed 31057091 29570418 28577917
    Goodwill 1569234 1569234 1569234
    Equity Investments 4859358 4735980 5024447
    Other long term investments 261772 769273 786525
    Long term loans and advances 455328 337541 163102
    Long term deposits and prements 85349 82851 16752
    38288132 37065297 31113530

    Current Assets
    Stores, spares and loose tools 4342439 4846427 4456825
    Stock in trade 1482387 1371100 5934833
    Trade debt 450631 241572 781383
    Laons and advances 64170 42460 201581
    Deposits and prepayments 856429 946344 112245
    Other recievables 13270581 11427504 13898285
    Cash and bank balances 14074152 13497379 3511563
    35728730 33106400 37770114

    Total Assets 74016862 70171697 73908091


    Ratios 2010 2009 2008
    Sales Growth 20.90095 26.95476 41.15365

    Liquidity Ratio 2010 2009 2008


    Current ratio 0.993618 0.962756 1.004254
    Quick Ratio 0.952393 0.922884 0.846455

    Turnover Ratio 2010 2009 2008


    Inventory Turnover rati 38.62218 13.02355 12.41128
    Average Collection Per 50.43016 62.52011 43.5579

    Profitability Ratio 2010 2009 2008


    Gross Profit Margin 0.374918 0.347532 0.358749
    Operating Profit Margi 0.292264 0.267844 0.277754
    Net Profit Margin 0.170713 0.145355 0.152686
    Asset Turnover 1.22277 1.012145 1.554192
    Earning Power 0.353796 0.26648 0.467865
    Return on Equity 0.706449 0.561563 0.952648
    Return on Capital Emp 0.495854 0.400843 0.350064
    Rturn on Assets 0.203321 0.151037 0.118652

    Earning Ratios 2010 2009 2008


    Earning Per Share 22.17919 15.61987 17.77063

    Leverage Ratio 2010 2009 2008


    Debt-equity ratio 0.816607 1.197912 1.771728
    Debt - Asset Ratio 0.248241 0.298174 0.379002

    Coverage Ratio 2010 2009 2008


    Interest Coverage Ratio 12.7447 8.217238 4.957787
    Fixed Charge Coverage 12.87349 8.359608 4.574388
    Debt Service Coverage 9.562072 6.270776 3.933326

    Dividend Pay out ratio 2010 2009 2008


    Dividend Per Share 5.070398 4.791918 6.697363
    Dividend Payout Ratio 50.70398 47.91918 66.97363

    Вам также может понравиться